[GOCEAN] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[GOCEAN] GREEN OCEAN CORPORATION BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -17.67%
YoY- -44.13%
Quarter Report
Latest QR
Upcoming QR
GOCEAN's Result
GOCEAN's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 115,907 97,063 91,830 87,963 81,060 73,631 71,488 37.89%
PBT -6,357 -6,263 -7,458 -8,001 -5,801 -4,997 -5,058 16.41%
Tax 817 793 802 796 -322 -325 -327 -
NP -5,540 -5,470 -6,656 -7,205 -6,123 -5,322 -5,385 1.90%
-
NP to SH -5,540 -5,470 -6,656 -7,205 -6,123 -5,322 -5,385 1.90%
-
Tax Rate - - - - - - - -
Total Cost 121,447 102,533 98,486 95,168 87,183 78,953 76,873 35.53%
-
Net Worth 12,291 13,134 13,605 14,567 0 20,130 20,132 -27.96%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 12,291 13,134 13,605 14,567 0 20,130 20,132 -27.96%
NOSH 155,000 165,000 170,491 169,189 169,305 169,305 169,042 -5.60%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -4.78% -5.64% -7.25% -8.19% -7.55% -7.23% -7.53% -
ROE -45.07% -41.65% -48.92% -49.46% 0.00% -26.44% -26.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.78 58.83 53.86 51.99 47.88 43.49 42.29 46.07%
EPS -3.57 -3.32 -3.90 -4.26 -3.62 -3.14 -3.19 7.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0796 0.0798 0.0861 0.00 0.1189 0.1191 -23.69%
Adjusted Per Share Value based on latest NOSH - 169,189
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 54.89 45.97 43.49 41.66 38.39 34.87 33.86 37.87%
EPS -2.62 -2.59 -3.15 -3.41 -2.90 -2.52 -2.55 1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.0622 0.0644 0.069 0.00 0.0953 0.0953 -27.95%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.10 0.05 0.07 0.09 0.12 0.13 -
P/RPS 0.13 0.17 0.09 0.13 0.19 0.28 0.31 -43.88%
P/EPS -2.80 -3.02 -1.28 -1.64 -2.49 -3.82 -4.08 -22.14%
EY -35.74 -33.15 -78.08 -60.84 -40.18 -26.20 -24.50 28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.26 0.63 0.81 0.00 1.01 1.09 10.11%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 23/11/10 20/08/10 26/05/10 24/02/10 17/11/09 21/08/09 -
Price 0.08 0.06 0.04 0.05 0.08 0.09 0.13 -
P/RPS 0.11 0.10 0.07 0.10 0.17 0.21 0.31 -49.78%
P/EPS -2.24 -1.81 -1.02 -1.17 -2.21 -2.86 -4.08 -32.87%
EY -44.68 -55.25 -97.60 -85.17 -45.21 -34.93 -24.50 49.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.75 0.50 0.58 0.00 0.76 1.09 -4.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment